| Revenue | DKK -321K | -56% |
| EBITDA | DKK -321K | +56% |
| Net profit | DKK -32,6M | -545% |
| Total assets | DKK 152,7M | -21% |
| Equity | DKK 152,6M | -21% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | -534 | -1.388 | -1.646 | -729 | -321 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -534 | -1.388 | -1.646 | -729 | -321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -534 | -1.388 | -1.646 | -729 | -321 |
| Net financials | -2.235 | -2.036 | 100.837 | 8.021 | -32.393 |
| Profit before tax | -2.769 | -3.424 | 99.191 | 7.292 | -32.714 |
| Tax | -224 | -94 | -143 | -50 | -74 |
| Net profit | -2.545 | -3.330 | 99.334 | 7.342 | -32.640 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 106.077 | 107.909 | 211.849 | 192.978 | 152.714 |
| Equity | 63.505 | 60.175 | 159.509 | 192.787 | 152.591 |
| Long-term debt | 42.000 | 45.891 | 0 | 0 | 0 |
| Short-term debt | 572 | 1.843 | 52.340 | 191 | 123 |
| Total debt | 42.572 | 47.734 | 52.340 | 191 | 123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2022 | — | — |
AS Management | Management | 2023 | — | — |
TE Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Vermeeren | Management | 0 companies |
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Pavlos Nearchou | Board of Directors | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Albert Cornelius Tol | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Richard John Gale | Board of Directors | 0 companies |